| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 46.4 | 65.0 | 45.1 | 38.1 | 7.4 | 23.2 | 17.9 | 13.5 |
| Cost of Revenue | 52.3 | 70.8 | 57.5 | 39.5 | 3.9 | 3.0 | - | - |
| Gross Profit | (5.8) | (5.8) | (12.4) | (1.4) | 3.5 | 20.2 | - | - |
| Operating Expenses | ||||||||
| Research & Development | 2.0 | 2.5 | 1.2 | 1.1 | 2.2 | 0.7 | 0.8 | 0.7 |
| Selling General & Administrative | - | - | - | 12.7 | 7.8 | |||
| Operating Income | ||||||||
| Operating Income | (16.0) | (16.6) | (30.5) | (18.8) | (7.4) | 14.7 | 10.8 | 8.7 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.1 |
| Interest Expense | 1.1 | 0.2 | 0.6 | 0.0 | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | (0.0) | 0.0 | (0.0) | 0.8 | (0.2) | 3.1 | 1.6 | 1.2 |
| Net Income From Continuing Ops | (26.7) | (18.0) | (32.9) | (23.1) | (8.7) | |||
| Per Share | ||||||||
| EPS Basic | (0.57) | (0.48) | (1.08) | (0.98) | (0.36) | 0.72 | 0.58 | - |
| EPS Diluted | (0.57) | (0.48) | (1.08) | (0.98) | (0.36) | 0.72 | ||
| Supplementary Data | ||||||||
| EBITDA | (10.3) | (11.7) | (26.6) | (16.7) | (6.4) | 15.6 | 10.9 | 8.7 |
| EBIT | (16.0) | (16.6) | (30.5) | (18.8) | (7.4) | 14.7 | ||
| 3.9 |
| 2.9 |
| 1.7 |
| Selling & Marketing | 0.9 | 0.9 | 0.7 | 1.1 | 0.9 | 0.9 | - | - |
| General & Administrative | 7.3 | 7.4 | 13.0 | 12.7 | 7.8 | - | - | - |
| Depreciation & Amortization | 5.7 | 4.9 | 4.0 | 2.1 | 1.0 | 0.9 | 0.2 | 0.0 |
| Amortization of Intangibles | 0.3 | 0.2 | 0.2 | 0.1 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 10.2 | 10.8 | 18.1 | 17.5 | 10.9 | 5.5 | 7.2 | 4.8 |
| - |
| - |
| Income From Equity Investments | 0.1 | 0.2 | (1.2) | (3.6) | (2.1) | (0.0) | (0.0) | - |
| Other Non-Operating Income | (10.6) | (1.4) | (2.4) | (3.5) | (1.5) | 0.3 | 0.2 | 0.1 |
| Pre-Tax Income | (26.7) | (18.0) | (32.9) | (22.3) | (9.0) | (0.1) | 11.0 | 8.8 |
| 12.0 |
| 9.4 |
| 7.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (26.7) | (18.0) | (32.9) | (23.1) | (8.7) | 12.0 | 9.4 | 7.7 |
| Net Income Attributable To Parent | (16.6) | (11.8) | (24.2) | (22.6) | (8.4) | 12.1 | 9.7 | 7.5 |
| Less: Minority Interest | (10.0) | (6.2) | (8.7) | (0.5) | (0.3) | (0.1) | (0.4) | 0.2 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (16.6) | (12.8) | (27.5) | (24.4) | (8.4) | 12.1 | 9.7 | 7.5 |
| - |
| - |
| Shares Basic | 29.0 | 26.4 | 25.6 | 24.8 | 23.6 | 16.8 | - | - |
| Shares Diluted | 29.0 | 26.4 | 25.6 | 24.8 | 23.6 | 16.8 | 16.8 | - |
| 10.8 |
| 8.7 |